XML 61 R25.htm IDEA: XBRL DOCUMENT v3.20.1
Segment Information (Tables)
3 Months Ended
Mar. 31, 2020
Segment Reporting [Abstract]  
Schedule of analysis of business segment information and reconciliation
An analysis of our business segment information and reconciliation to the accompanying Condensed Consolidated Financial Statements is as follows:
 
Global RIM
Business
 
Global Data Center Business
 
Corporate
and Other
Business
 
Total
Consolidated
For the Three Months Ended March 31, 2020
 
 
 
 
 
 
 
Total Revenues
$
956,419

 
$
67,357

 
$
44,955

 
$
1,068,731

Storage Rental
590,013

 
64,595

 
28,939

 
683,547

Service
366,406

 
2,762

 
16,016

 
385,184

Depreciation and Amortization
112,212

 
35,267

 
15,105

 
162,584

Depreciation
79,039

 
21,908

 
12,753

 
113,700

Amortization
33,173

 
13,359

 
2,352

 
48,884

Adjusted EBITDA
391,972

 
30,895

 
(59,790
)
 
363,077

Total Assets(1)
10,552,140

 
2,538,401

 
475,795

 
13,566,336

Expenditures for Segment Assets
176,500

 
43,560

 
12,357

 
232,417

Capital Expenditures
41,698

 
43,089

 
12,357

 
97,144

Cash Paid for Acquisitions, Net of Cash Acquired
118,069

 

 

 
118,069

Acquisitions of Customer Relationships, Customer Inducements and Contract Fulfillment Costs
16,733

 
471

 

 
17,204

For the Three Months Ended March 31, 2019
 
 
 
 
 
 
 
Total Revenues
$
945,883

 
$
61,536

 
$
46,444

 
$
1,053,863

Storage Rental
575,773

 
59,718

 
27,483

 
662,974

Service
370,110

 
1,818

 
18,961

 
390,889

Depreciation and Amortization
116,055

 
31,632

 
14,796

 
162,483

Depreciation
82,925

 
19,013

 
12,673

 
114,611

Amortization
33,130

 
12,619

 
2,123

 
47,872

Adjusted EBITDA
365,836

 
26,011

 
(67,341
)
 
324,506

Total Assets(1)
10,785,331

 
2,310,001

 
599,002

 
13,694,334

Expenditures for Segment Assets
123,157

 
153,705

 
15,238

 
292,100

Capital Expenditures
51,490

 
121,557

 
11,718

 
184,765

Cash Paid for Acquisitions, Net of Cash Acquired
35,903

 

 
3,520

 
39,423

Acquisitions of Customer Relationships, Customer Inducements and Contract Fulfillment Costs and third-party commissions
35,764

 
32,148

 

 
67,912


_______________________________________________________________
(1)
Excludes all intercompany receivables or payables and investment in subsidiary balances.

Schedule of reconciliation of Adjusted EBITDA to income from continuing operations
A reconciliation of Adjusted EBITDA to income (loss) from continuing operations on a consolidated basis for the three months ended March 31, 2020 and 2019 is as follows:
 
Three Months Ended
 March 31,
 
2020
 
2019
Adjusted EBITDA
$
363,077

 
$
324,506

(Add)/Deduct:
 
 
 
Provision (Benefit) for Income Taxes
9,687

 
10,553

Other (Income) Expense, Net
(42,726
)
 
15,210

Interest Expense, Net
105,649

 
102,436

(Gain) Loss on disposal/write-down of property, plant and equipment, net
(1,055
)
 
602

Depreciation and amortization
162,584

 
162,483

Significant Acquisition Costs

 
2,746

Restructuring Charges
41,046

 

Intangible impairments
23,000

 

Income (Loss) from Continuing Operations
$
64,892

 
$
30,476

Schedule of revenues by product and service lines by segment
 
Three Months Ended
 March 31,
 
2020
 
2019
Adjusted EBITDA
$
363,077

 
$
324,506

(Add)/Deduct:
 
 
 
Provision (Benefit) for Income Taxes
9,687

 
10,553

Other (Income) Expense, Net
(42,726
)
 
15,210

Interest Expense, Net
105,649

 
102,436

(Gain) Loss on disposal/write-down of property, plant and equipment, net
(1,055
)
 
602

Depreciation and amortization
162,584

 
162,483

Significant Acquisition Costs

 
2,746

Restructuring Charges
41,046

 

Intangible impairments
23,000

 

Income (Loss) from Continuing Operations
$
64,892

 
$
30,476

 
Information as to our revenues by product and service lines by segment for the three months ended March 31, 2020 and 2019 are as follows:
 
Global RIM Business
 
Global Data Center Business
 
Corporate and
Other Business
 
Total
Consolidated
For the Three Months Ended March 31, 2020
 
 
 
 
 
 
 
Records Management(1)
$
727,616

 
$

 
$
28,876

 
$
756,492

Data Management(1)
125,898

 

 
16,079

 
141,977

Information Destruction(1)(2)
102,905

 

 

 
102,905

Data Center

 
67,357

 

 
67,357

Total Revenues
$
956,419

 
$
67,357

 
$
44,955

 
$
1,068,731

For the Three Months Ended March 31, 2019
 
 
 
 
 
 
 
Records Management(1)
$
701,098

 
$

 
$
32,298

 
$
733,396

Data Management(1)
133,102

 

 
14,146

 
147,248

Information Destruction(1)(2)
111,683

 

 

 
111,683

Data Center

 
61,536

 

 
61,536

Total Revenues
$
945,883

 
$
61,536

 
$
46,444

 
$
1,053,863

_______________________________________________________________
(1)
Each of the offerings within our product and service lines has a component of revenue that is storage rental related and a component that is service revenues, except for information destruction, which does not have a storage rental component.
(2)
Includes secure shredding services.